| Revenue | DKK -3K | — |
| EBITDA | DKK -3K | — |
| Net profit | DKK 331K | -21% |
| Total assets | DKK 5,7M | -45% |
| Equity | DKK 5,7M | -45% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -19.234 | 3.085 | -12 | -24 | -37 | -20 | -23 | -5 | 36 | 0 | 0 | -3 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | -19.234 | 3.085 | -12 | -24 | -37 | -20 | -23 | -5 | 36 | 0 | 0 | -3 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -19.234 | 3.085 | -12 | -24 | -37 | -20 | -23 | -5 | 36 | 0 | 0 | -3 |
| Net financials | 2.328 | -17.008 | 6.030 | -1.039 | -9.247 | -808 | 660 | 603 | -654 | 98 | 679 | 535 | 429 |
| Profit before tax | 2.470 | -16.971 | 6.018 | -1.052 | -9.271 | -845 | 640 | 579 | -659 | 134 | 679 | 535 | 426 |
| Tax | 78 | -4.746 | 816 | 409 | -2.688 | -740 | 11 | 1.149 | 42 | -255 | 57 | 117 | 95 |
| Net profit | 2.393 | -12.225 | 5.202 | -1.461 | -6.583 | -105 | 629 | -570 | -701 | 389 | 622 | 418 | 331 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 36.365 | 22.029 | 25.106 | 23.505 | 13.313 | 12.256 | 12.973 | 13.591 | 12.362 | 10.445 | 10.004 | 10.424 | 5.737 |
| Equity | 26.058 | 13.147 | 17.888 | 16.323 | 9.740 | 9.635 | 10.264 | 9.694 | 8.994 | 9.382 | 10.004 | 10.363 | 5.694 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 359 | 258 | 1.171 | 629 | 687 | 475 | 552 | 807 | 2.655 | 1.063 | 0 | 61 | 43 |
| Total debt | 359 | 258 | 1.171 | 629 | 687 | 475 | 552 | 807 | 2.655 | 1.063 | 0 | 61 | 43 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CN Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Nicholas Rosenkrantz Stadil | Management | 0 companies |
| Kirsten Malling Stadil | Board of Directors | 0 companies |